Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Ashburn at 21854 Goodwood Ter, Ashburn, VA, 20147 offers a 7.68% rental yield on a $475,000 purchase with $3,040/mo rent. Total monthly income registers $3,040/mo, and a $2,325/mo payment leaves $200/mo available for distribution. Annual cash flow reaches $2,405/yr on $157,463 to close, and return on cash invested stands at 21.44% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 110.77% and total cumulative return in cash at $174,415. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,040/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2001
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 20147, Ashburn, VA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,222 (100%) |
| Owner Occupied HU | 17,356 (63.8%) |
| Renter Occupied HU | 8,740 (32.1%) |
| Vacant Housing Units | 1,126 ( 4.1%) |
| Median Home Value | $784,703 |
| Average Home Value | $808,415 |
Residential
26,598
Single Family
19,575
Multi-Family
7,023
Businesses
1,622
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Peter Knapp • Real Broker, LLC
Mls Name: Bright MLS
Mls ID: #VALO2106288
